Item 1. Financial Statements
Independence Realty Trust, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(Unaudited and dollars in thousands, except share and per share data)
| | | | | | | | | | | |
| As of March 31, 2022 | | As of December 31, 2021 |
ASSETS: | | | |
Investments in real estate: | | | |
Investments in real estate, at cost | $ | 6,382,324 | | | $ | 6,462,355 | |
Accumulated depreciation | (283,666) | | | (243,475) | |
Investments in real estate, net | 6,098,658 | | | 6,218,880 | |
Real estate held for sale | 80,992 | | | 61,560 | |
Investment in real estate under development | 48,959 | | | 41,777 | |
Cash and cash equivalents | 23,971 | | | 35,972 | |
Restricted cash | 26,789 | | | 29,699 | |
Investments in unconsolidated real estate entities | 43,541 | | | 24,999 | |
Other assets | 27,281 | | | 38,052 | |
Derivative assets | 12,944 | | | 2,488 | |
Intangible assets, net of accumulated amortization of $33,861 and $4,779, respectively | 24,187 | | | 53,269 | |
Total Assets | $ | 6,387,322 | | | $ | 6,506,696 | |
LIABILITIES AND EQUITY: | | | |
Indebtedness, net | $ | 2,495,410 | | | $ | 2,705,336 | |
Indebtedness associated with real estate held for sale | 46,678 | | | — | |
Accounts payable and accrued expenses | 81,498 | | | 106,332 | |
Accrued interest payable | 6,955 | | | 7,175 | |
Dividends payable | 27,345 | | | 16,792 | |
Derivative liabilities | 128 | | | 11,896 | |
Other liabilities | 15,921 | | | 17,089 | |
Total Liabilities | 2,673,935 | | | 2,864,620 | |
Equity: | | | |
Stockholders’ equity: | | | |
Preferred stock, $0.01 par value; 50,000,000 shares authorized, 0 and 0 shares issued and outstanding, respectively | — | | | — | |
Common stock, $0.01 par value; 500,000,000 shares authorized, 221,162,658 and 220,753,735 shares issued and outstanding, including 261,538 and 269,622 unvested restricted common share awards, respectively | 2,212 | | | 2,208 | |
Additional paid-in capital | 3,678,478 | | | 3,678,903 | |
Accumulated other comprehensive income (loss) | 9,958 | | | (11,940) | |
Retained earnings (accumulated deficit) | (140,643) | | | (188,410) | |
Total stockholders’ equity | 3,550,005 | | | 3,480,761 | |
Noncontrolling interests | 163,382 | | | 161,315 | |
Total Equity | 3,713,387 | | | 3,642,076 | |
Total Liabilities and Equity | $ | 6,387,322 | | | $ | 6,506,696 | |
The accompanying notes are an integral part of these condensed consolidated financial statements.
Independence Realty Trust, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
(Unaudited and dollars in thousands, except share and per share data)
| | | | | | | | | | | | | | | |
| For the Three Months Ended March 31, | | |
| 2022 | | 2021 | | | | |
REVENUE: | | | | | | | |
Rental and other property revenue | $ | 149,977 | | | $ | 54,811 | | | | | |
Other revenue | 385 | | | 301 | | | | | |
Total revenue | 150,362 | | | 55,112 | | | | | |
EXPENSES: | | | | | | | |
Property operating expenses | 55,883 | | | 20,838 | | | | | |
Property management expenses | 5,556 | | | 1,943 | | | | | |
General and administrative expenses | 7,928 | | | 5,942 | | | | | |
Depreciation and amortization expense | 78,174 | | | 16,552 | | | | | |
| | | | | | | |
Casualty (gains) losses, net | (1,393) | | | 359 | | | | | |
Total expenses | 146,148 | | | 45,634 | | | | | |
Other income (expense), net | 380 | | | — | | | | | |
Interest expense | (20,531) | | | (8,385) | | | | | |
Gain on sale of real estate assets, net | 94,712 | | | — | | | | | |
Merger and integration costs | (1,895) | | | — | | | | | |
Net income: | 76,880 | | | 1,093 | | | | | |
Income allocated to noncontrolling interest | (2,280) | | | (7) | | | | |
Net income allocable to common shares | $ | 74,600 | | | $ | 1,086 | | | | | |
Earnings per share: | | | | | | | |
Basic | $ | 0.34 | | | $ | 0.01 | | | | | |
Diluted | $ | 0.34 | | | $ | 0.01 | | | | | |
Weighted-average shares: | | | | | | | |
Basic | 220,798,692 | | | 101,678,865 | | | | | |
Diluted | 222,045,286 | | | 102,763,106 | | | | | |
The accompanying notes are an integral part of these condensed consolidated financial statements.
Independence Realty Trust, Inc. and Subsidiaries
Condensed Consolidated Statements of Comprehensive Income (Loss)
(Unaudited and dollars in thousands)
| | | | | | | | | | | | | | | |
| For the Three Months Ended March 31, | | |
| 2022 | | 2021 | | | | |
Net income | $ | 76,880 | | | $ | 1,093 | | | | | |
Other comprehensive income (loss): | | | | | | | |
Change in fair value of interest rate hedges | 24,710 | | | 15,173 | | | | | |
Realized gains (losses) on interest rate hedges reclassified to earnings | (2,120) | | | (1,760) | | | | | |
Total other comprehensive income | 22,590 | | | 13,413 | | | | | |
Comprehensive income before allocation to noncontrolling interests | 99,470 | | | 14,506 | | | | | |
| | | | | | | |
| | | | | | | |
Allocation to noncontrolling interests | (2,972) | | | (95) | | | | | |
Comprehensive income | $ | 96,498 | | | $ | 14,411 | | | | | |
The accompanying notes are an integral part of these condensed consolidated financial statements.
Independence Realty Trust, Inc. and Subsidiaries
Condensed Consolidated Statements of Changes in Equity
(Unaudited and dollars in thousands, except share information)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | Common Shares | | Par Value Common Shares | | Additional Paid In Capital | | Accumulated Other Comprehensive Income (loss) | | Retained Earnings (Deficit) | | Total Stockholders’ Equity | | Noncontrolling Interests | | Total Equity |
Balance, December 31, 2021 | | | | | 220,753,735 | | | $ | 2,208 | | | $ | 3,678,903 | | | $ | (11,940) | | | $ | (188,410) | | | $ | 3,480,761 | | | $ | 161,315 | | | $ | 3,642,076 | |
Net income | | | | | — | | | — | | | — | | | — | | | 74,600 | | | 74,600 | | | 2,280 | | | 76,880 | |
Common dividends declared ($0.12 per share) | | | | | — | | | — | | | — | | | — | | | (26,833) | | | (26,833) | | | — | | | (26,833) | |
Other comprehensive income | | | | | — | | | — | | | — | | | 21,898 | | | — | | | 21,898 | | | 692 | | | 22,590 | |
Stock compensation | | | | | 395,029 | | | 3 | | | 3,535 | | | — | | | — | | | 3,538 | | | — | | | 3,538 | |
| | | | | | | | | | | | | | | | | | | |
Repurchase of shares related to equity award tax withholding | | | | | (48,452) | | | — | | | (3,183) | | | — | | | — | | | (3,183) | | | — | | | (3,183) | |
Conversion of noncontrolling interest to common shares | | | | | 10,848 | | | — | | | 68 | | | — | | | — | | | 68 | | | (68) | | | — | |
Issuance of common shares, net | | | | | 51,498 | | | 1 | | | (845) | | | — | | | — | | | (844) | | | — | | | (844) | |
Distribution to noncontrolling interest declared ($0.12 per unit) | | | | | — | | | — | | | — | | | — | | | — | | | — | | | (837) | | | (837) | |
Balance, March 31, 2022 | | | | | 221,162,658 | | | $ | 2,212 | | | $ | 3,678,478 | | | $ | 9,958 | | | $ | (140,643) | | | $ | 3,550,005 | | | $ | 163,382 | | | $ | 3,713,387 | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | Common Shares | | Par Value Common Shares | | Additional Paid In Capital | | Accumulated Other Comprehensive Income (loss) | | Retained Earnings (Deficit) | | Total Stockholders’ Equity | | Noncontrolling Interests | | Total Equity |
Balance, December 31, 2020 | | | | | 101,803,762 | | | $ | 1,018 | | | $ | 919,615 | | | $ | (33,822) | | | $ | (178,751) | | | $ | 708,060 | | | $ | 4,711 | | | $ | 712,771 | |
Net income (loss) | | | | | — | | | — | | | — | | | — | | | 1,086 | | | 1,086 | | | 7 | | | 1,093 | |
Common dividends declared ($0.12 per share) | | | | | — | | | — | | | — | | | — | | | (12,486) | | | (12,486) | | | — | | | (12,486) | |
Other comprehensive income (loss) | | | | | — | | | — | | | — | | | 13,325 | | | — | | | 13,325 | | | 88 | | | 13,413 | |
Stock compensation | | | | | 286,647 | | | 2 | | | 3,346 | | | — | | | — | | | 3,348 | | | — | | | 3,348 | |
| | | | | | | | | | | | | | | | | | | |
Repurchase of shares related to equity award tax withholding | | | | | (56,677) | | | (2) | | | (2,860) | | | — | | | — | | | (2,862) | | | — | | | (2,862) | |
| | | | | | | | | | | | | | | | | | | |
Issuance of common shares, net | | | | | — | | | — | | | (59) | | | — | | | — | | | (59) | | | — | | | (59) | |
Distribution to noncontrolling interest declared ($0.12 per unit) | | | | | — | | | — | | | — | | | — | | | — | | | — | | | (80) | | | (80) | |
Balance, March 31, 2021 | | | | | 102,033,732 | | | $ | 1,018 | | | $ | 920,042 | | | $ | (20,497) | | | $ | (190,151) | | | $ | 710,412 | | | $ | 4,726 | | | $ | 715,138 | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
The accompanying notes are an integral part of these condensed consolidated financial statements
Independence Realty Trust, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(Unaudited and dollars in thousands)
| | | | | | | | | | | |
| For the Three Months Ended March 31, |
| 2022 | | 2021 |
Cash flows from operating activities: | | | |
Net income | $ | 76,880 | | | $ | 1,093 | |
Adjustments to reconcile net income to cash flow from operating activities: | | | |
Depreciation and amortization | 78,174 | | | 16,552 | |
Accretion of loan discounts and premiums, net | (2,754) | | | — | |
Amortization of deferred financing costs, net | 919 | | | 364 | |
Stock compensation expense | 3,498 | | | 3,326 | |
Gain on sale of real estate assets, net | (94,712) | | | — | |
| | | |
Amortization related to derivative instruments | 314 | | | 302 | |
Casualty (gains) losses | (1,393) | | | 359 | |
Other income (expense), net | (380) | | | — | |
Changes in assets and liabilities: | | | |
Other assets | 4,538 | | | (90) | |
Accounts payable and accrued expenses | (23,326) | | | (1,321) | |
Accrued interest payable | (220) | | | (88) | |
Other liabilities | (958) | | | 141 | |
Cash flow provided by operating activities | 40,580 | | | 20,638 | |
Cash flows from investing activities: | | | |
Acquisition of real estate properties | — | | | (365) | |
Investments in unconsolidated real estate entities | (18,605) | | | — | |
Disposition of real estate properties, net | 155,639 | | | — | |
Capital expenditures | (11,798) | | | (6,916) | |
Additions to real estate under development | (8,040) | | | — | |
Proceeds from insurance claims | 9,870 | | | — | |
Cash flow provided by (used in) investing activities | 127,066 | | | (7,281) | |
Cash flows from financing activities: | | | |
Proceeds (costs) from issuance of common stock | (844) | | | (59) | |
Proceeds from unsecured credit facility and term loans | 16,500 | | | 9,500 | |
Unsecured credit facility repayments | (176,000) | | | — | |
Mortgage principal repayments | (1,864) | | | (7,918) | |
Payments for deferred financing costs | (49) | | | — | |
Distributions on common stock | (16,916) | | | (12,450) | |
Distributions to noncontrolling interests | (201) | | | (81) | |
| | | |
Repurchase of shares related to equity award tax withholding | (3,183) | | | (2,862) | |
Cash flow used in financing activities | (182,557) | | | (13,870) | |
Net change in cash and cash equivalents, and restricted cash | (14,911) | | | (513) | |
Cash and cash equivalents, and restricted cash, beginning of period | 65,671 | | | 13,615 | |
Cash and cash equivalents, and restricted cash, end of the period | $ | 50,760 | | | $ | 13,102 | |
Reconciliation of cash, cash equivalents, and restricted cash to the Consolidated Balance Sheet | | | |
Cash and cash equivalents | $ | 23,971 | | | $ | 8,653 | |
Restricted cash | 26,789 | | | 4,449 | |
Total cash, cash equivalents, and restricted cash, end of period | $ | 50,760 | | | $ | 13,102 | |
The accompanying notes are an integral part of these condensed consolidated financial statements
Independence Realty Trust, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
March 31, 2022
(Unaudited and dollars in thousands, except share and per share data)
NOTE 1: Organization
Independence Realty Trust, Inc. (“IRT”), is a self-administered and self-managed Maryland real estate investment trust (“REIT”) which was formed on March 26, 2009. Our primary purposes are to acquire, own, operate, improve and manage multifamily apartment communities in non-gateway markets. As of March 31, 2022, we owned and operated 119 multifamily apartment properties that contain 35,498 units across non-gateway U.S. markets including Atlanta, Columbus,
Dallas, Denver, Houston, Indianapolis, Louisville, Memphis, Oklahoma City, and Raleigh. We own all of our assets and conduct substantially all of our operations through Independence Realty Operating Partnership, LP (“IROP”), of which we are the sole general partner.
As used herein, the terms “we,” “our” and “us” refer to Independence Realty Trust, Inc. and, as required by context, IROP and their subsidiaries.
On July 26, 2021, we, together with IROP, and IRSTAR Sub, LLC, a wholly-owned subsidiary of IRT (“IRT Merger Sub”), entered into an agreement and plan of merger (the “Merger Agreement”) with Steadfast Apartment REIT, Inc. (“STAR”) and its operating partnership, Steadfast Apartment REIT Operating Partnership, L.P. (“STAR OP”). Consummation of the mergers provided for in the Merger Agreement (which we refer to collectively as the “STAR Merger”) was subject to customary closing conditions, including, among others, receipt of IRT stockholder approval and STAR stockholder approval, which occurred on December 13, 2021. The STAR Merger closed on December 16, 2021. For further discussion, see Note 3: IRT and STAR Merger included in our 2021 Annual Report on Form 10-K.
NOTE 2: Summary of Significant Accounting Policies
a. Basis of Presentation
The accompanying unaudited interim consolidated financial statements have been prepared by management in accordance with generally accepted accounting principles in the United States (“GAAP”). Certain information and footnote disclosures normally included in annual consolidated financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations, although we believe that the included disclosures are adequate to make the information presented not misleading. The unaudited interim consolidated financial statements should be read in conjunction with our audited financial statements as of and for the year ended December 31, 2021 included in our 2021 Annual Report on Form 10-K. In the opinion of management, all adjustments, consisting only of normal recurring adjustments, necessary to present fairly our consolidated financial position and consolidated results of operations and cash flows are included. The results of operations for the interim periods presented are not necessarily indicative of the results for the full year.
b. Principles of Consolidation
The consolidated financial statements reflect our accounts and the accounts of IROP and its subsidiaries. All intercompany accounts and transactions have been eliminated in consolidation. Pursuant to the Financial Accounting Standards Board (the “FASB”) Accounting Standards Codification Topic 810, “Consolidation”, IROP is considered a variable interest entity of which we are the primary beneficiary. As our significant asset is our investment in IROP, substantially all of our assets and liabilities represent the assets and liabilities of IROP.
c. Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting periods. Actual results could differ from those estimates.
d. Cash and Cash Equivalents
Cash and cash equivalents include cash held in banks and highly liquid investments with original maturities of three months or less when purchased. Cash, including amounts restricted, may at times exceed the Federal Deposit
Independence Realty Trust, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
March 31, 2022
(Unaudited and dollars in thousands, except share and per share data)
Insurance Corporation deposit insurance limit of $250 per institution. We mitigate credit risk by placing cash and cash equivalents with major financial institutions. To date, we have not experienced any losses on cash and cash equivalents.
e. Restricted Cash
Restricted cash includes escrows of our funds held by lenders to fund certain expenditures, such as real estate taxes and insurance, or to be released at our discretion upon the occurrence of certain pre-specified events. As of March 31, 2022 and December 31, 2021, we had $26,789 and $29,699, respectively, of restricted cash.
f. Investments in Real Estate
Investments in real estate are recorded at cost less accumulated depreciation. Costs, including internal costs, that both add value and appreciably extend the useful life of an asset are capitalized. Expenditures for repairs and maintenance are expensed as incurred.
Investments in real estate are classified as held for sale in the period in which certain criteria are met including when the sale of the asset is probable, and actions required to complete the plan of sale indicate that it is unlikely that significant changes to the plan of sale will be made or the plan of sale will be withdrawn.
Allocation of Purchase Price of Acquired Assets
In accordance with FASB ASC Topic 805, the properties we acquire are generally accounted for as asset acquisitions. Under asset acquisition accounting, the costs to acquire real estate, including transaction costs related to the acquisition, are accumulated and then allocated to the individual assets and liabilities acquired based upon their relative fair value. Transaction costs and fees incurred related to the financing of an acquisition are capitalized and amortized over the life of the related financing.
We estimate the fair value of acquired tangible assets (consisting of land, building and improvements), identified intangible assets (consisting of in-place leases), and assumed debt at the date of acquisition, based on the evaluation of information and estimates available at that date.
The aggregate value of in-place leases is determined by evaluating various factors, including the terms of the leases that are in place and assumed lease-up periods. The value assigned to in-place lease assets is amortized over the assumed lease up period, typically six months. During the three months ended March 31, 2022, we did not acquire any in-place leases. For the three months ended March 31, 2022 and 2021, we recorded $29,082 and $396, respectively, of amortization expense for intangible assets acquired in the STAR Merger. For the three months ended March 31, 2022 and 2021, we did not write-off any fully amortized intangible assets. As of March 31, 2022, we expect to record additional amortization expense on current in-place intangible assets of $24,187 for the remainder of 2022.
Business Combinations
For properties we acquire or transactions we entered into that are accounted for as business combinations, we apply the acquisition method of accounting under ASC 805, which requires the identification of the acquiror, the determination date, and the recognition and measurement, at fair value, of the assets acquired and liabilities assumed. To the extent that the fair value of net assets acquired differs from the fair value of consideration paid, ASC 805 requires the recognition of goodwill or a gain from a bargain purchase price, if any. For the three months ended March 31, 2022, we incurred merger and integration costs of $1,895. These amounts were expensed as incurred, and are included in the consolidated statements of operations in the item titled "Merger and integration costs", and primarily consist of advisory fees, employee severance costs, and attorneys fees.
Impairment of Long-Lived Assets
Management evaluates the recoverability of our investment in real estate assets, including related identifiable intangible assets, in accordance with FASB ASC Topic 360, “Property, Plant and Equipment”. This statement requires that long-lived assets be reviewed for impairment whenever events or changes in circumstances indicate that recoverability of the assets is not assured.
Management reviews our long-lived assets on an ongoing basis and evaluates the recoverability of the carrying value when there is an indicator of impairment. An impairment charge is recorded when it is determined that the carrying
Independence Realty Trust, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
March 31, 2022
(Unaudited and dollars in thousands, except share and per share data)
value of the asset exceeds the fair value. The estimated cash flows used for the impairment analysis and the determination of estimated fair value are based on our plans for the respective assets and our views of market and economic conditions. The estimates consider matters such as current and historical rental rates, occupancies for the respective and/or comparable properties, and recent sales data for comparable properties. Changes in estimated future cash flows due to changes in our plans or views of market and economic conditions could result in recognition of impairment losses, which, under the applicable accounting guidance, could be substantial.
Depreciation Expense
Depreciation expense for real estate assets is computed using a straight-line method based on a life of 40 years for buildings and improvements and five to ten years for furniture, fixtures, and equipment. For the three months ended March 31, 2022 and 2021, we recorded $49,092 and $16,156 of depreciation expense, respectively. For the three months ended March 31, 2022 and 2021, we wrote-off fully depreciated fixed assets of $1,160 and $1,506, respectively.
Casualty Related Costs
Occasionally, we incur losses at our communities from wind storms, floods, fires and similar hazards. Sometimes, a portion of these losses are not fully covered by our insurance policies due to deductibles. In these cases, we estimate the carrying value of the damaged property and record a casualty loss for the difference between the estimated carrying value and the insurance proceeds. Any amount of insurance recovery in excess of the amount of the losses incurred is considered a gain contingency and is recorded in other income when the proceeds are received. During the three months ended March 31, 2022 and 2021, we recorded $1,393 of net casualty gains and incurred $359 of casualty losses, respectively.
g. Investments in Real Estate Under Development
We capitalize direct and indirect project costs incurred during the development period such as construction, insurance, architectural, legal, interest costs, and real estate taxes. At such time as the development is considered substantially complete, the capitalization of certain indirect costs such as real estate taxes, interest costs, and all project-related costs in real estate under development are reclassified to investments in real estate.
As of March 31, 2022 and December 31, 2021, the carrying value of our investments in real estate under development totaled $48,959 and $41,777, respectively, and was recorded as a separate line item on the face of our consolidated balance sheet.
h. Investments in Unconsolidated Real Estate Entities
We invest in joint ventures in which we exercise significant influence but do not control the major decisions of the joint venture. Therefore, we account for these investments using the equity method of accounting. Under the equity method of accounting, the investments are carried at cost plus our share of net earnings or losses. As of March 31, 2022 and December 31, 2021, the carrying value of our investments in joint ventures totaled $43,541 and $24,999, respectively, and were recorded as a separate line item on the face of our consolidated balance sheet. We recognized losses of $63 and $0 from equity method investments during the three months ended March 31, 2022 and 2021, respectively, and these losses were recorded in other income (expense), net on the face of our consolidated statements of operations. For more information on our investments in unconsolidated real estate entities, see Part I, Item 2 "Management's Discussion and Analysis of Financial Condition and Results of Operations – Current Developments – Capital Recycling."
i. Revenue and Expenses
Rental and Other Property Revenue
We apply FASB ASC Topic 842, “Leases” with respect to our accounting for rental income. We primarily lease apartment units under operating leases generally with terms of one year or less. Rental payments are generally due monthly and rental revenues are recognized on an accrual basis when earned. We have elected to account for lease (i.e. fixed payments including base rent) and non-lease components (i.e. tenant reimbursements and certain other service fees) as a single combined operating lease component since (1) the timing and pattern of transfer of the lease and non-lease components is the same, (2) the lease component is the predominant element, and (3) the combined single lease component would be classified as an operating lease.
Independence Realty Trust, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
March 31, 2022
(Unaudited and dollars in thousands, except share and per share data)
We make ongoing estimates of the collectability of our base rents, tenant reimbursements, and other service fees included within rental and other property revenue. If collectability is not probable, we adjust rental and other property income for the amount of uncollectible revenue.
Advertising Expenses
For the three months ended March 31, 2022 and 2021, we incurred $1,272 and $544 of advertising expenses, respectively.
j. Derivative Instruments
We may use derivative financial instruments to hedge all or a portion of the interest rate risk associated with our borrowings. The principal objective of such arrangements is to minimize the risks and/or costs associated with our operating and financial structure, as well as to hedge specific anticipated transactions. While these instruments may impact our periodic cash flows, they benefit us by minimizing the risks and/or costs previously described. The counterparties to these contractual arrangements are major financial institutions with which we and our affiliates may also have other financial relationships. In the event of nonperformance by the counterparties, we are potentially exposed to credit loss. However, because of the high credit ratings of the counterparties, we do not anticipate that any of the counterparties will fail to meet their obligations.
In accordance with FASB ASC Topic 815, “Derivatives and Hedging”, we measure each derivative instrument at fair value and record such amounts in our consolidated balance sheets as either an asset or liability. For derivatives designated as cash flow hedges, the changes in the fair value of the effective portions of the derivative are reported in other comprehensive income and changes in the fair value of the ineffective portions of cash flow hedges, if any, are recognized in earnings. For derivatives not designated as hedges (or designated as fair value hedges), the changes in fair value of the derivative instrument are recognized in earnings. Any derivatives that we designate in hedge relationships are done so at inception. At inception, we determine whether or not the derivative is highly effective in offsetting changes in the designated interest rate risk associated with the identified indebtedness using regression analysis. At each reporting period, we update our regression analysis and use the hypothetical derivative method to measure any ineffectiveness.
k. Fair Value of Financial Instruments
In accordance with FASB ASC Topic 820, “Fair Value Measurements and Disclosures”, fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Where available, fair value is based on observable market prices or parameters or derived from such prices or parameters. Where observable prices or inputs are not available, valuation models are applied. These valuation techniques involve management estimation and judgment, the degree of which is dependent on the price transparency for the instruments or market and the instruments’ complexity for disclosure purposes. Assets and liabilities recorded at fair value in our consolidated balance sheets are categorized based upon the level of judgment associated with the inputs used to measure their value. Hierarchical levels, as defined in FASB ASC Topic 820, “Fair Value Measurements and Disclosures” and directly related to the amount of subjectivity associated with the inputs to fair valuations of these assets and liabilities, are as follows:
•Level 1: Valuations are based on unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date. The types of assets carried at Level 1 fair value generally are equity securities listed in active markets. As such, valuations of these investments do not entail a significant degree of judgment.
•Level 2: Valuations are based on quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active or for which all significant inputs are observable, either directly or indirectly.
•Level 3: Inputs are unobservable for the asset or liability, and include situations where there is little, if any, market activity for the asset or liability. In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, the level in the fair value hierarchy within which the fair value measurement in its entirety falls has been determined based on the lowest
Independence Realty Trust, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
March 31, 2022
(Unaudited and dollars in thousands, except share and per share data)
level input that is significant to the fair value measurement in its entirety. Our assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability.
FASB ASC Topic 825, “Financial Instruments” requires disclosure of the fair value of financial instruments for which it is practicable to estimate that value. Given that cash and cash equivalents and restricted cash are short term in nature with limited fair value volatility, the carrying amount is deemed to be a reasonable approximation of fair value and the fair value input is classified as a Level 1 fair value measurement. The fair value input for the derivatives is classified as a Level 2 fair value measurement within the fair value hierarchy. The fair value inputs for our unsecured credit facility and term loans are classified as Level 2 fair value measurements within the fair value hierarchy. The fair value of mortgage indebtedness is based on a discounted cash flows valuation technique. As this technique utilizes current credit spreads, which are generally unobservable, this is classified as a Level 3 fair value measurement within the fair value hierarchy. We determine appropriate credit spreads based on the type of debt and its maturity. There were no transfers between levels in the fair value hierarchy for the three months ended March 31, 2022. The following table summarizes the carrying amount and the fair value of our financial instruments as of the periods indicated:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of March 31, 2022 | | As of December 31, 2021 |
Financial Instrument | | Carrying Amount | | Estimated Fair Value | | Carrying Amount | | Estimated Fair Value |
Assets | | | | | | | | |
Cash and cash equivalents | | $ | 23,971 | | | $ | 23,971 | | | $ | 35,972 | | | $ | 35,972 | |
Restricted cash | | 26,789 | | | 26,789 | | | 29,699 | | | 29,699 | |
Derivative assets | | 12,944 | | | 12,944 | | | 2,488 | | | 2,488 | |
| | | | | | | | |
Liabilities | | | | | | | | |
Debt: | | | | | | | | |
Unsecured credit facility | | 114,733 | | | 114,479 | | | 274,109 | | | 274,109 | |
Unsecured term loans | | 498,103 | | | 498,513 | | | 497,951 | | | 497,951 | |
Secured credit facilities | | 663,646 | | | 631,435 | | | 664,618 | | | 668,352 | |
Mortgages(1) | | 1,265,606 | | | 1,213,026 | | | 1,268,658 | | | 1,282,495 | |
Derivative liabilities | | 128 | | | 128 | | | 11,896 | | | 11,896 | |
| | | | | |
(1) | Includes indebtedness associated with real estate held for sale. |
l. Deferred Financing Costs
Costs incurred in connection with debt financing are deferred and classified within indebtedness and charged to interest expense over the terms of the related debt agreements, under the effective interest method.
m. Office Leases
In accordance with FASB ASC Topic 842, “Leases”, lessees are required to recognize a right-of-use asset and a lease liability on the balance sheet at the lease commencement date for all leases, except those leases with terms of less than a year. We lease corporate office space under leases with terms of up to 10 years and that may include extension options, but that do not include any residual value guarantees or restrictive covenants. As of March 31, 2022, we have $2,808 of operating lease right-of-use assets and $3,139 of operating lease liabilities related to our corporate office leases. The operating lease right-of-use assets are presented within other assets and the operating lease liabilities are presented within other liabilities in our consolidated balance sheet. We recorded $461 of total operating lease expense during the three months ended March 31, 2022, which is recorded within property management expense and general and administrative expenses in our condensed consolidated statements of operations.
Independence Realty Trust, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
March 31, 2022
(Unaudited and dollars in thousands, except share and per share data)
n. Income Taxes
We have elected to be taxed as a REIT. Accordingly, we recorded no income tax expense for the three months ended March 31, 2022 and 2021.
To qualify as a REIT, we must meet certain organizational and operational requirements, including a requirement to distribute at least 90% of our ordinary taxable income to stockholders. As a REIT, we generally are not subject to federal income tax on taxable income that we distribute to our stockholders. If we fail to qualify as a REIT in any taxable year, we will be subject to federal income taxes on our taxable income at regular corporate rates and will not be permitted to qualify for treatment as a REIT for federal income tax purposes for four years following the year during which qualification is lost unless the Internal Revenue Service grants us relief under certain statutory provisions. Such an event could materially adversely affect our net income and net cash available for distribution to stockholders; however, we believe that we are organized and operate in such a manner as to qualify and maintain treatment as a REIT and intend to operate in such a manner so that we will remain qualified as a REIT for federal income tax purposes.
o. R
NOTE 3: Investments in Real Estate
As of March 31, 2022, our investments in real estate consisted of 119 apartment properties that contain 35,498 units. The following table summarizes our investments in real estate:
| | | | | | | | | | | | | | | | | |
| As of March 31, 2022 | | As of December 31, 2021 | | Depreciable Lives (In years) |
Land | $ | 557,926 | | | $ | 567,507 | | | — |
Building | 5,550,022 | | | 5,622,492 | | | 40 |
Furniture, fixtures and equipment | 274,376 | | | 272,356 | | | 5-10 |
Total investment in real estate | $ | 6,382,324 | | | $ | 6,462,355 | | | |
Accumulated depreciation | (283,666) | | | (243,475) | | | |
Investments in real estate, net | $ | 6,098,658 | | | $ | 6,218,880 | | | |
As of March 31, 2022, we owned two properties that were classified as held for sale. We expect the sale of these properties to close in the second half of 2022. The table below summarizes our held for sale properties.
| | | | | | | | | | | | | | | |
Property Name | | Net Carrying Value | | Units (unaudited) | |
Meadows Apartments - Louisville, KY | | $ | 35,594 | | | 400 | | |
Sycamore Terrace - Terra Haute, IN | | 45,398 | | | 250 | | |
Total | | $ | 80,992 | | | 650 | | |
Independence Realty Trust, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
March 31, 2022
(Unaudited and dollars in thousands, except share and per share data)
Acquisitions
On April 6, 2022, we acquired Views of Music City (phase I), a 96-unit property located in Nashville, TN for $25,440. We purchased this property from one of our unconsolidated joint ventures. See Part I, Item 2 "Management's Discussion and Analysis of Financial Condition and Results of Operations – Current Developments – Capital Recycling."
Dispositions
The following table summarizes our dispositions for the three months ended March 31, 2022:
| | | | | | | | | | | | | | | | | | | | |
Property Name | | Date of Sale | | Sale Price | | Gain on sale |
Riverchase | | 01/18/2022 | | $ | 31,000 | | | $ | 12,901 | |
Heritage Park | | 02/02/2022 | | 48,500 | | | 31,366 | |
Raindance | | 02/02/2022 | | 47,500 | | | 33,748 | |
Haverford | | 02/02/2022 | | 31,050 | | | 16,697 | |
Total | | | | $ | 158,050 | | | $ | 94,712 | |
NOTE 4: Indebtedness
The following tables contain summary information concerning our indebtedness as of March 31, 2022:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Debt: | | Outstanding Principal | | Unamortized Debt Issuance Costs | | Unamortized Loan (Discount)/Premiums | | Carrying Amount | | Type | | Weighted Average Rate | | Weighted Average Maturity (in years) |
Unsecured revolver(1) | | $ | 117,503 | | | $ | (2,770) | | | $ | — | | | $ | 114,733 | | | Floating | | 1.7% | | 3.8 |
Unsecured term loans | | 500,000 | | | (1,897) | | | — | | | 498,103 | | | Floating | | 1.6% | | 2.9 |
Secured credit facilities | | 635,128 | | | (2,660) | | | 31,178 | | | 663,646 | | | Floating/Fixed | | 4.0% | | 6.7 |
Mortgages(2) | | 1,236,748 | | | (8,796) | | | 37,654 | | | 1,265,606 | | | Fixed | | 3.9% | | 5.9 |
Total Debt | | $ | 2,489,379 | | | $ | (16,123) | | | $ | 68,832 | | | $ | 2,542,088 | | | | | 3.4% | | 5.4 |
| | | | | |
(1) | The unsecured revolver's maximum borrowing capacity is $500,000, of which $117,503 was outstanding as of March 31, 2022. |
(2) | Includes indebtedness associated with real estate held for sale. |
The following table contains summary information concerning our indebtedness as of March 31, 2022:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Scheduled maturities on our indebtedness outstanding as of March 31, 2022 |
Debt: | | 2022 | | 2023 | | 2024 | | 2025 | | 2026 | | Thereafter | |
Unsecured revolver | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 117,503 | | | $ | — | | |
Unsecured term loans | | — | | | — | | | 300,000 | | | — | | | 200,000 | | | — | | |
Secured credit facilities | | — | | | — | | | — | | | 3,525 | | | 10,493 | | | 621,110 | | |
Mortgages(1) | | 7,879 | | | 10,998 | | | 107,848 | | | 168,767 | | | 131,417 | | | 809,839 | | |
Total | | $ | 7,879 | | | $ | 10,998 | | | $ | 407,848 | | | $ | 172,292 | | | $ | 459,413 | | | $ | 1,430,949 | | |
| | | | | |
(1) | Includes indebtedness associated with real estate held for sale. |
Independence Realty Trust, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
March 31, 2022
(Unaudited and dollars in thousands, except share and per share data)
The following table contains summary information concerning our indebtedness as of December 31, 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Debt: | | Outstanding Principal | | Unamortized Debt Issuance Costs | | Unamortized Loan (Discount)/Premiums | | Carrying Amount | | Type | | Weighted Average Rate | | Weighted Average Maturity (in years) |
Unsecured revolver(1) | | $ | 277,003 | | | $ | (2,894) | | | $ | — | | | $ | 274,109 | | | Floating | | 1.5% | | 4.1 |
Unsecured term loans | | 500,000 | | | (2,049) | | | — | | | 497,951 | | | Floating | | 1.4% | | 3.2 |
Secured credit facilities | | 635,128 | | | (2,840) | | | 32,330 | | | 664,618 | | | Floating/Fixed | | 4.0% | | 6.9 |
Mortgages | | 1,238,612 | | | (9,210) | | | 39,256 | | | 1,268,658 | | | Fixed | | 3.9% | | 6.2 |
Total Debt | | $ | 2,650,743 | | | $ | (16,993) | | | $ | 71,586 | | | $ | 2,705,336 | | | | | 3.2% | | 5.6 |
| | | | | |
(1) | The unsecured revolver's maximum borrowing capacity was $500,000, of which $277,003 was outstanding as of December 31, 2021. |
As of March 31, 2022, we were in compliance with all financial covenants contained in the documents governing our indebtedness.
NOTE 5: Derivative Financial Instruments
The following table summarizes the aggregate notional amounts and estimated net fair values of our derivative instruments as of March 31, 2022 and December 31, 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of March 31, 2022 | | As of December 31, 2021 |
| | Notional | | Fair Value of Assets | | Fair Value of Liabilities | | Notional | | Fair Value of Assets | | Fair Value of Liabilities |
Cash flow hedges: | | | | | | | | | | | | |
Interest rate swap | | $ | 150,000 | | | $ | — | | | — | | | $ | 150,000 | | | $ | — | | | $ | 6,463 | |
Interest rate collars | | 250,000 | | | — | | | 128 | | | 250,000 | | | — | | | 5,433 | |
Forward interest rate swaps | | — | | | 12,944 | | | — | | | — | | | 2,488 | | | — | |
Total | | $ | 400,000 | | | $ | 12,944 | | | 128 | | | $ | 400,000 | | | $ | 2,488 | | | $ | 11,896 | |
Effective interest rate swaps and caps are reported in accumulated other comprehensive income, and the fair value of these hedge agreements is recorded as derivative assets or liabilities on the face of our consolidated balance sheet.
For our interest rate swap and collars that are considered highly effective hedges, we reclassified realized losses of $1,805 to earnings within interest expense for the three months ended March 31, 2022, and we expect $1,295 to be reclassified out of accumulated other comprehensive income to earnings over the next 12 months.
Independence Realty Trust, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
March 31, 2022
(Unaudited and dollars in thousands, except share and per share data)
NOTE 6: Stockholders’ Equity and Noncontrolling Interests
Stockholders’ Equity
On March 14, 2022, our board of directors declared a dividend of $0.12 per share on our common stock, which was paid on April 22, 2022 to common stockholders of record as of April 1, 2022.
On November 13, 2020, we entered into an equity distribution agreement pursuant to which we may from time to time offer and sell shares of our common stock having an aggregate offering price of up to $150,000 (the “ATM Program”) in negotiated transactions or transactions that are deemed to be “at the market” offerings as defined in Rule 415 under the Securities Act of 1933, as amended. Under the ATM Program, we may also enter into one or more forward sale transactions for the sale of shares of our common stock on a forward basis. We entered into forward sale transactions under the ATM Program on November 1, 2021 and on March 7, 2022 each for the forward sale of 1,000,000 shares of our common stock. Neither of the forward sale transactions has settled as of March 31, 2022. Subject to our right to elect net share settlement, we expect to physically settle the forward sale transactions by their respective maturity dates of December 15, 2022 and March 31, 2023. As of March 31, 2022, approximately $56,836 remained available for issuance under the ATM Program.
The following table summarizes our unsettled sales transactions under the ATM Program as of March 31, 2022.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
During the Three Months Ended | | Number of Shares Sold | | Current Forward Price | | Estimated Net Proceeds | | Expiration Date of Forward Contract |
December 31, 2021 | | 676,500 | | | $ | 23.59 | | | $ | 15,956 | | | December 15, 2022 |
December 31, 2021 | | 323,500 | | | 24.19 | | 7,827 | | | December 15, 2022 |
March 31, 2022 | | 1,000,000 | | | 26.45 | | 26,455 | | | March 31, 2023 |
Total | | 2,000,000 | | | | | $ | 50,238 | | | |
We evaluated the accounting for the forward sale transactions under FASB ASC Topic 480 “Distinguishing Liabilities from Equity” and FASB ASC Topic 815 “Derivatives and Hedging”. As the forward sale transactions are considered indexed to our own equity and since they meet the equity classification conditions in ASC 815-40-25, the forward sale transactions have been classified as equity.
Noncontrolling Interest
During the three months ended March 31, 2022, holders of IROP units exchanged 10,848 units for 10,848 shares of our common stock. As of March 31, 2022, 6,970,993 IROP units held by unaffiliated third parties remain outstanding.
On March 14, 2022, our board of directors declared a dividend of $0.12 per unit, which was paid on April 22, 2022 to IROP LP unit holders of record as of April 1, 2022.
NOTE 7: Equity Compensation Plans
Long Term Incentive Plan
In May 2016, our shareholders approved and our board of directors adopted an amended and restated Long Term Incentive Plan (the “Incentive Plan”), which provides for the grants of awards to our employees, officers, directors, trustees, consultants or advisors (and those of our affiliates). The Incentive Plan authorizes the grant of restricted or unrestricted shares of our common stock, performance-based restricted share units (“PSUs”), non-qualified and incentive stock options, restricted stock units (“RSUs”), stock appreciation rights (“SARs”), dividend equivalents and other stock- or cash-based awards. In conjunction with the amendment, the number of shares of common stock issuable under the Incentive Plan was increased to 4,300,000 shares and the term of the incentive plan was extended to May 12, 2026.
Independence Realty Trust, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
March 31, 2022
(Unaudited and dollars in thousands, except share and per share data)
Under the Incentive Plan, we have granted restricted shares, RSUs, and PSUs to our employees. These awards generally vest or vested over a two-to four-year period. In addition, we have granted unrestricted shares to our non-employee directors. These awards generally vest or vested immediately. A summary of restricted common share award and RSU activity is presented below.
| | | | | | | | | | | |
| 2022 |
| Number of Shares | | Weighted Average Grant Date Fair Value Per Share |
Balance, January 1, | 404,988 | | | $ | 13.75 | |
Granted | 199,008 | | | 23.80 | |
Vested | (167,845) | | | 12.26 | |
Forfeited | (11,264) | | | 15.25 | |
Balance, March 31, (1) | 424,887 | | | $ | 19.00 | |
| | | | | |
(1) | The outstanding award balances above include 163,348 and 67,381 RSUs as of March 31, 2022 and December 31, 2021, respectively. |
On February 8, 2022, our compensation committee awarded 198,099 PSUs to our executive officers. The number of PSUs earned will be based on attainment of certain performance criteria over a three-year period, with the actual number of shares issuable ranging between 0% and 150% of the number of PSUs granted. Half of any PSUs earned will vest, and shares will be issued in respect thereof, immediately following the end of the three-year performance period; the remaining half of any PSUs earned will vest, and shares will be issued in respect thereof, after an additional one-year period of service. As of December 31, 2021, 2019 PSU awards were earned at 150% of target. These units constitute 50% of the earned 2019 PSUs, which generally remain subject to service-based vesting until December 31, 2022. The other 50% of the earned 2019 PSUs were distributable immediately following the end of the performance period.
During the three months ended March 31, 2022 and 2021, a portion of the RSUs and PSUs granted were issued to employees who are retirement eligible. The fact that the grantees are retirement eligible resulted in immediate recognition of the associated stock-based compensation expense totaling $2,422 and $2,112, respectively.
NOTE 8: Earnings Per Share
The following table presents a reconciliation of basic and diluted earnings (loss) per share for the three months ended March 31, 2022 and 2021:
| | | | | | | | | | | |
| For the Three Months Ended |
| March 31, |
| 2022 | | 2021 |
Net income | $ | 76,880 | | | $ | 1,093 | |
Income allocated to noncontrolling interest | (2,280) | | | (7) | |
Net income allocable to common shares | $ | 74,600 | | | $ | 1,086 | |
Weighted-average shares outstanding—Basic | 220,798,692 | | | 101,678,865 | |
Weighted-average shares outstanding—Diluted | 222,045,286 | | | 102,763,106 | |
Earnings per share—Basic | $ | 0.34 | | | $ | 0.01 | |
Earnings per share—Diluted | $ | 0.34 | | | $ | 0.01 | |
Certain IROP units, restricted stock awards, and forward sale agreements were excluded from the earnings (loss) per share computation because their effect would have been anti-dilutive, totaling 8,994,165 and 3,574,515 for the three months ended March 31, 2022 and 2021, respectively.
Independence Realty Trust, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
March 31, 2022
(Unaudited and dollars in thousands, except share and per share data)
NOTE 9: Other Disclosures
Litigation
We are subject to various legal proceedings and claims that arise in the ordinary course of our business operations. Matters which arise out of allegations of bodily injury, property damage, and employment practices are generally covered by insurance. While the resolution of these matters cannot be predicted with certainty, we currently believe the final outcome of such matters will not have a material adverse effect on our financial position, results of operations or cash flows.
Loss Contingencies
We record an accrual for loss contingencies when a loss is probable and the amount of the loss can be reasonably estimated. Management reviews these accruals quarterly and makes revisions based on changes in facts and circumstances. When a loss contingency is not both probable and reasonably estimable, management does not accrue the loss. However, if the loss (or an additional loss in excess of an earlier accrual) is at least a reasonable possibility and material, then management discloses a reasonable estimate of the possible loss, or range of loss, if such reasonable estimate can be made. If we cannot make a reasonable estimate of the possible loss, or range of loss, then a statement to that effect is disclosed.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Forward-Looking Statements
The Securities and Exchange Commission (the “SEC”), encourages companies to disclose forward-looking information so that investors can better understand a company’s future prospects and make informed investment decisions. This report contains or incorporates by reference such “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.
Words such as “anticipates,” “estimates,” “expects,” “projects,” “intends,” “plans,” “believes” and words and terms of similar substance used in connection with any discussion of future operating or financial performance identify forward-looking statements.
We claim the protection of the safe harbor for forward-looking statements provided in the Private Securities Litigation Reform Act of 1995. These statements may be made directly in this report and they may also be incorporated by reference in this report to other documents filed with the SEC, and include, without limitation, statements about future financial and operating results and performance, statements about our plans, objectives, expectations and intentions with respect to future operations, products and services, and other statements that are not historical facts. These forward-looking statements are based upon the current beliefs and expectations of our management and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are difficult to predict and generally beyond our control. In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change. Actual results may differ materially from the anticipated results discussed in these forward-looking statements.
The risk factors discussed and identified in Item 1A of our 2021 Annual Report on Form 10-K and in Part II, Item 1A of this Quarterly Report, and in other of our public filings with the SEC, among others, could cause actual results to differ materially from the anticipated results or other expectations expressed in the forward-looking statements. We caution you not to place undue reliance on these forward-looking statements, which speak only as of the date of this Quarterly Report. All subsequent written and oral forward-looking statements attributable to us or any person acting on our behalf are expressly qualified in their entirety by the cautionary statements contained or referred to in this section. Except to the extent required by applicable law or regulation, we undertake no obligation to update these forward-looking statements to reflect events or circumstances after the date of this Quarterly Report or to reflect the occurrence of unanticipated events
Overview
Our Company
We are a self-administered and self-managed Maryland real estate investment trust (“REIT”), that acquires, owns, operates, improves and manages multifamily apartment communities across non-gateway U.S. markets. As of March 31, 2022, we owned and operated 119 multifamily apartment properties that contain 35,498 units. Our properties are located in Alabama, Colorado, Florida, Georgia, Illinois, Indiana, Kentucky, North Carolina, Ohio, Oklahoma, South Carolina, Tennessee, Texas, and Virginia. In addition, as of March 31, 2022, we owned interests in three unconsolidated joint ventures that are developing multifamily apartment communities that will contain, in aggregate, 1,306 units upon completion. We do not have any foreign operations and our business is not seasonal.
Our Business Objective and Investment Strategies
Our primary business objective is to maximize stockholder value through diligent portfolio management, strong operational performance, and a consistent return of capital through distributions and capital appreciation. Our investment strategy is focused on the following:
•gaining scale within key amenity rich submarkets of non-gateway cities that offer good school districts, high-quality retail and major employment centers and are unlikely to experience substantial new apartment construction in the foreseeable future;
•increasing cash flows at our existing apartment properties through prudent property management and strategic renovation projects; and
•acquiring additional properties that have strong and stable occupancies and support a rise in rental rates or that have the potential for repositioning through capital expenditures or tailored management strategies.
Property Portfolio
As of March 31, 2022, we owned 119 multifamily apartment properties, totaling 35,498 units. Below is a summary of our property portfolio by market.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands, except per unit data) | | As of March 31, 2022 | | For the Three Months Ended March 31, |
Market | | Number of Properties | | Units | | Gross Real Estate Assets | | Period End Occupancy | | Average Effective Monthly Rent per Unit | | Net Operating Income | | % of NOI |
Atlanta, GA | | 13 | | 5,180 | | | $ | 1,048,599 | | | 94.3 | % | | $ | 1,459 | | | $ | 14,650 | | | 15.6 | % |
Dallas, TX | | 14 | | 4,007 | | | 842,070 | | | 96.0 | % | | 1,609 | | | 11,333 | | | 12.1 | % |
Denver, CO | | 9 | | 2,292 | | | 599,241 | | | 96.3 | % | | 1,559 | | | 7,519 | | | 8.0 | % |
Columbus, OH | | 10 | | 2,510 | | | 359,129 | | | 96.0 | % | | 1,236 | | | 5,855 | | | 6.3 | % |
Indianapolis, IN | | 8 | | 2,256 | | | 320,547 | | | 95.6 | % | | 1,192 | | | 5,135 | | | 5.5 | % |
Oklahoma City, OK | | 8 | | 2,147 | | | 311,974 | | | 95.6 | % | | 1,057 | | | 4,631 | | | 4.9 | % |
Raleigh - Durham, NC | | 6 | | 1,690 | | | 251,966 | | | 95.6 | % | | 1,322 | | | 4,298 | | | 4.6 | % |
Houston, TX | | 7 | | 1,932 | | | 320,307 | | | 95.1 | % | | 1,337 | | | 4,166 | | | 4.4 | % |
Nashville, TN | | 4 | | 1,412 | | | 337,784 | | | 96.0 | % | | 1,456 | | | 4,157 | | | 4.4 | % |
Memphis, TN | | 4 | | 1,383 | | | 155,310 | | | 94.1 | % | | 1,372 | | | 3,651 | | | 3.9 | % |
Louisville, KY | | 5 | | 1,550 | | | 191,543 | | | 94.5 | % | | 1,102 | | | 3,145 | | | 3.4 | % |
Tampa-St. Petersburg, FL | | 4 | | 1,104 | | | 188,646 | | | 94.8 | % | | 1,539 | | | 3,107 | | | 3.3 | % |
Birmingham, AL | | 2 | | 1,074 | | | 231,035 | | | 94.9 | % | | 1,338 | | | 2,965 | | | 3.2 | % |
Huntsville, AL | | 3 | | 873 | | | 189,757 | | | 94.6 | % | | 1,442 | | | 2,665 | | | 2.8 | % |
Lexington, KY | | 3 | | 886 | | | 159,099 | | | 96.4 | % | | 1,164 | | | 2,170 | | | 2.3 | % |
Cincinnati, OH | | 2 | | 542 | | | 121,391 | | | 96.0 | % | | 1,370 | | | 1,603 | | | 1.7 | % |
Myrtle Beach, SC - Wilmington, NC | | 3 | | 628 | | | 66,381 | | | 95.5 | % | | 1,184 | | | 1,577 | | | 1.7 | % |
Charlotte, NC | | 2 | | 480 | | | 109,233 | | | 95.2 | % | | 1,530 | | | 1,544 | | | 1.6 | % |
Greenville, SC | | 1 | | 702 | | | 122,606 | | | 97.2 | % | | 1,129 | | | 1,491 | | | 1.6 | % |
Charleston, SC | | 2 | | 518 | | | 80,793 | | | 96.3 | % | | 1,418 | | | 1,342 | | | 1.4 | % |
Chicago, IL | | 1 | | 374 | | | 89,785 | | | 95.2 | % | | 1,649 | | | 1,107 | | | 1.2 | % |
Orlando, FL | | 1 | | 297 | | | 49,972 | | | 97.3 | % | | 1,539 | | | 810 | | | 0.9 | % |
San Antonio, TX | | 1 | | 306 | | | 56,955 | | | 95.8 | % | | 1,455 | | | 828 | | | 0.9 | % |
Terra Haute, IN | | 1 | | 250 | | | 45,795 | | | 90.0 | % | | 1,390 | | | 659 | | | 0.7 | % |
Norfolk, VA | | 1 | | 183 | | | 53,876 | | | 96.2 | % | | 1,728 | | | 670 | | | 0.7 | % |
Asheville, NC | | 1 | | 252 | | | 29,123 | | | 97.2 | % | | 1,274 | | | 705 | | | 0.8 | % |
Austin, TX | | 1 | | 256 | | | 54,374 | | | 97.6 | % | | 1,569 | | | 733 | | | 0.8 | % |
Fort Wayne, IN | | 1 | | 222 | | | 43,920 | | | 95.5 | % | | 1,316 | | | 613 | | | 0.7 | % |
Chattanooga, TN | | 1 | | 192 | | | 36,772 | | | 95.8 | % | | 1,338 | | | 495 | | | 0.5 | % |
Total/Weighted Average | | 119 | | 35,498 | | | $ | 6,467,983 | | | 95.4 | % | | $ | 1,374 | | | $ | 93,624 | | | 100.0 | % |
Current Developments
STAR Merger
On December 16, 2021, we completed our merger with STAR and STAR OP. Through the STAR Merger, we acquired 68 apartment communities that contained 21,394 units and two apartment communities that are under development and that will contain upon completion 621 units. Leading up to and shortly after the closing of the STAR Merger, we delevered our combined balance sheet through a combination of transactions totaling $600 million including the July 2021 underwritten offering, the disposition of three STAR properties prior to merger closing, and the disposition of two properties in late 2021 and four properties in Q1 2022 as described below.
2022 Property Sales
During the three months ended March 31, 2022, we sold four communities for a gross sales price of $158.0 million and recognized a gain on sale of $94.7 million.
Capital Recycling
Our capital recycling program consists of disposing of assets in markets where we lack scale and/or markets where management believes that growth is slowing.
As of March 31, 2022, we had two properties that were classified as held for sale. We expect the sale of these properties to close in the second half of 2022.
On April 6, 2022, we purchased, for $25.4 million, the Views of Music City (Phase 1), a 96-unit community in Nashville, TN, from one of our unconsolidated joint ventures (discussed below). On account of our equity interest in this joint venture, we received $4.4 million of the sales proceeds, comprised of $3.4 million as a return of capital and $1.0 million as a preferred return on capital.
Investment in Unconsolidated Real Estate Entities
To create another avenue for accretive capital allocation and to increase our options for capital investment, we are exploring preferred equity investments and joint venture relationships, focused on new multifamily development.
In June 2021, we closed on a joint venture to develop a 402-unit community in Richmond, VA. We expect the development to be completed in the first half of 2023. As of March 31, 2022, we had fully funded our equity commitment to this project in the amount of $16.8 million.
In September 2021, we formed a joint venture to acquire and own the Views of Music City (comprised of Phase 1 and Phase 2) and The Jackson, each a multifamily community in Nashville, TN. As discussed above, on April 6, 2022, we purchased Phase 1 of the Views of Music City (comprised of 96 units), following completion of its development, from the joint venture. We expect Phase 2 of the Views of Music City development (comprised of 209 units) to be completed in the fourth quarter of 2023. We expect development of The Jackson (comprised of 199 units) to be completed by year-end 2022.
On March 31, 2022, we formed a joint venture to acquire and own a project comprised of 400 single family home rental units in Huntsville, AL. Development of phase one of this project (comprised of 178 homes) was completed in 2021. Upon acquisition of phase one by the joint venture, 85% of the homes were leased. We expect phase two of the project (comprised of 222 homes) to be completed during the second quarter of 2022. We have committed to invest an aggregate $37.1 million in this joint venture, and, as of March 31, 2022, had funded $16.4 million on account of this commitment.
Value Add
Our value add program provides us with the opportunity to improve long-term growth through targeted unit renovations at communities where there is the potential for outsized rent growth.
We completed renovations on 143 units during the quarter ended March 31, 2022. From inception of our value add program in January 2018 through March 2022, we completed renovations on 4,815 of the 10,445 units, achieving a
return on investment of 18.8% (and approximately 22.2% on the interior portion of such renovation costs) an average monthly rental increase of 21.4%. We compute return on cost by using the rent premium per unit per month, multiplied by 12, divided by the applicable renovation costs per unit and we compute the rent premium as the difference between the rental rate on the renovated unit and the market rent for a comparable unrenovated unit as of the date presented, as determined by management consistent with its customary rent-setting and evaluation procedures. We expect to complete the remaining value add projects at the selected communities throughout 2022 and 2023.
Capital Markets
Forward Sale Agreements
On November 13, 2020, we entered into an equity distribution agreement pursuant to which we may from time to time offer and sell shares of our common stock having an aggregate offering price of up to $150,000 (the “ATM Program”) in negotiated transactions or transactions that are deemed to be “at the market” offerings as defined in Rule 415 under the Securities Act of 1933, as amended. Under the ATM Program, we may also enter into one or more forward sale transactions for the sale of shares of our common stock on a forward basis. For more information on our forward sale agreements, see Note 6 (Stockholders' Equity and Noncontrolling Interests).
Results of Operations
As of March 31, 2022, we owned and consolidated 119 multifamily apartment properties, of which 113 comprised the Combined Same-Store Portfolio. We discuss below, under "Non-GAAP Financial Measures," our methodology for categorizing our 119 properties, as applicable, into IRT Same-Store Portfolio (48 properties as of March 31, 2022), STAR Same-Store Portfolio (65 properties as of March 31, 2022) and Combined Same-Store Portfolio (113 properties as of March 31, 2022). Because of substantial changes in our total property portfolio as the result of the STAR Merger that closed on December 16, 2021, the financial data presented below show significant changes in revenue and expenses from period-to-period.
Three Months Ended March 31, 2022 compared to the Three Months Ended March 31, 2021
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| COMBINED SAME-STORE PROPERTIES | | COMBINED NON SAME-STORE PROPERTIES | | Q1 2021 Pre-Merger STAR Portfolio(1) | | CONSOLIDATED |
(Dollars in thousands) | Three Months Ended March 31, | | Three Months Ended March 31, | | | Three Months Ended March 31, |
| 2022 | | 2021 | | Increase (Decrease) | | % Change | | 2022 | | 2021 | | Increase (Decrease) | | % Change | | | 2022 | | 2021 | | Increase (Decrease) | | % Change |
Property Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Number of properties | 113 | | 113 | | — | | —% | | 6 | | 10 | | (4) | | (40.0)% | | (67) | | 119 | | 56 | | 63 | | 112.5% |
Number of units | 33,804 | | 33,804 | | — | | —% | | 1,694 | | 2,831 | | (1,137) | | (40.2)% | | (20,968) | | 35,498 | | 15,667 | | 19,831 | | 126.6% |
Average occupancy | 95.4% | | 95.3% | | 0.1% | | 0.1% | | 93.1% | | 93.2% | | 0.1% | | —% | | NM | | 95.2% | | 95.4% | | (0.2)% | | (0.2)% |
Average effective monthly rent, per unit | 1,373 | | 1,244 | | 129 | | 10.4% | | 1,397 | | 898 | | 499 | | 55.6% | | NM | | 1,374 | | 1,142 | | 232 | | 20.3% |
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Rental and other property revenue | 141,706 | | 127,667 | | 14,039 | | 11.0% | | 8,271 | | 8,279 | | (8) | | (0.1)% | | $(81,135) | | $149,977 | | $54,811 | | $95,166 | | 173.6% |
Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Property operating expenses | 52,537 | | 50,920 | | 1,617 | | 3.2% | | 3,346 | | 3,474 | | (128) | | (3.7)% | | (33,556) | | 55,883 | | 20,838 | | 35,045 | | 168.2% |
Net Operating Income | $89,169 | | $76,747 | | $12,422 | | 16.2% | | $4,925 | | $4,805 | | $120 | | 2.5% | | $(47,579) | | $94,094 | | $33,973 | | $60,121 | | 177.0% |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Other Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Other revenue | | | | | | | | | | | | | | | | | | | $385 | | $301 | | $84 | | 27.9% |
Corporate and other expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Property management expenses | | | | | | | | | | | | | | | | | | | 5,556 | | 1,943 | | 3,613 | | 185.9% |
Other (income) expense, net | | | | | | | | | | | | | | | | | | | (380) | | — | | (380) | | 100.0% |
General and administrative expenses | | | | | | | | | | | | | | | | | | | 7,928 | | 5,942 | | 1,986 | | 33.4% |
Depreciation and amortization expense | | | | | | | | | | | | | | | | | | | 78,174 | | 16,552 | | 61,622 | | 372.3% |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Casualty (gains) losses, net | | | | | | | | | | | | | | | | | | | (1,393) | | 359 | | (1,752) | | (488.0)% |
Total corporate and other expenses | | | | | | | | | | | | | | | | | | | $89,885 | | $24,796 | | $65,089 | | 262.5% |
Interest expense | | | | | | | | | | | | | | | | | | | (20,531) | | (8,385) | | (12,146) | | 144.9% |
Merger and integration costs | | | | | | | | | | | | | | | | | | | (1,895) | | — | | (1,895) | | 100.0% |
Gain on sale of real estate assets, net | | | | | | | | | | | | | | | | | | | 94,712 | | — | | 94,712 | | 100.0% |
Net income | | | | | | | | | | | | | | | | | | | $76,880 | | $1,093 | | $75,787 | | 6933.9% |
Income allocated to noncontrolling interests | | | | | | | | | | | | | | | | | | | (2,280) | | (7) | | (2,273) | | 32471.4% |
Net income available to common shares | | | | | | | | | | | | | | | | | | | $74,600 | | $1,086 | | $73,514 | | 6769.2% |
(1)Represents metrics of the STAR Portfolio for the three months ended March 31, 2021, the period of ownership prior to the consummation of the STAR Merger on December 16, 2021 and is presented for the purpose of reconciling combined same-store results to the consolidated results for the three months ended March 31, 2021.
Revenue
Rental and other property revenue. Revenue from rental and other property revenue of the consolidated portfolio increased $95.2 million to $150.0 million for the three months ended March 31, 2022 from $54.8 million for the three months ended March 31, 2021. The increase was primarily attributable to the STAR Merger, which contributed a pre-merger revenue base of $81.1 million. In addition, there was year-over-year rental and other property revenue growth of $14.0 million, driven primarily by a 10.4% increase in average effective monthly rents and higher other property revenue compared to the prior year period.
Expenses
Property operating expenses. Property operating expenses increased $35.0 million to $55.9 million for the three months ended March 31, 2022 from $20.8 million for the three months ended March 31, 2021. The increase was primarily due to the STAR Merger, which contributed a pre-merger property operating expense base of $33.6 million.
Property management expenses. Property management expenses increased $3.6 million to $5.5 million for the three months ended March 31, 2022 from $1.9 million for the three months ended March 31, 2021 as a result of higher costs associated with employees that joined IRT in connection with the STAR Merger.
General and administrative expenses. General and administrative expenses increased $2.0 million to $7.9 million for the three months ended March 31, 2022 from $5.9 million for the three months ended March 31, 2021. This increase was primarily due to the increase in costs associated with the employees that joined IRT in connection with the STAR Merger.
Depreciation and amortization expense. Depreciation and amortization expense increased $61.6 million to $78.2 million for the three months ended March 31, 2022 from $16.6 million for the three months ended March 31, 2021. The increase was primarily attributable to higher depreciation and amortization, including approximately $20.0 million of amortization of in-place lease intangibles, from properties acquired in the STAR Merger.
Casualty (gains) losses, net. During the three months ended March 31, 2022, we recognized net casualty gains of $1,393 as a result of receiving insurance proceeds in excess of losses incurred. During the three months ended March 31, 2021, we incurred casualty losses incurred of $359 related to severe winter storms at our Texas and Oklahoma properties.
Interest expense. Interest expense increased $12.1 million to $20.5 million for the three months ended March 31, 2022 from $8.4 million for the three months ended March 31, 2021 primarily due to the assumption of debt in connection with the STAR merger.
Gain on sale of real estate assets, net. During the three months ended March 31, 2022, four multi-family properties were sold resulting in gains of $94.7 million.
Merger and integration costs. We incurred approximately $1.9 million of STAR merger-related integration costs during the three months ended March 31, 2022. These costs primarily consist of payroll and severance costs for transitional employees, IT merger costs, and other migration and integration costs.
Non-GAAP Financial Measures
Funds from Operations (FFO) and Core Funds from Operations (CFFO)
We believe that FFO and Core FFO (“CFFO”), each of which is a non-GAAP financial measure, are additional appropriate measures of the operating performance of a REIT and us in particular. We compute FFO in accordance with the standards established by the National Association of Real Estate Investment Trusts (“NAREIT”), as net income or loss allocated to common shares (computed in accordance with GAAP), excluding real estate-related depreciation and amortization expense, gains or losses on sales of real estate and the cumulative effect of changes in accounting principles. While our calculation of FFO is in accordance with NAREIT’s definition, it may differ from the methodology for calculating FFO utilized by other REITs and, accordingly, may not be comparable to FFO computations of such other REITs.
CFFO is a computation made by analysts and investors to measure a real estate company’s operating performance by removing the effect of items that do not reflect ongoing property operations, including depreciation and amortization of other items not included in FFO, and other non-cash or non-operating gains or losses related to items such as merger and integration costs, casualty losses, abandoned deal costs and debt extinguishment costs from the determination of FFO.
Our calculation of CFFO may differ from the methodology used for calculating CFFO by other REITs and, accordingly, our CFFO may not be comparable to CFFO reported by other REITs. Our management utilizes FFO and CFFO as measures of our operating performance, and believe they are also useful to investors, because they facilitate an understanding of our operating performance after adjustment for certain non-cash or non-recurring items that are required by GAAP to be expensed but may not necessarily be indicative of current operating performance and our operating performance between periods. Furthermore, although FFO, CFFO and other supplemental performance measures are defined in various ways throughout the REIT industry, we believe that FFO and CFFO may provide us and our investors with an additional useful measure to compare our financial performance to certain other REITs. Neither FFO nor CFFO is equivalent to net income or cash generated from operating activities determined in accordance with GAAP. Furthermore, FFO and CFFO do not represent amounts available for management’s discretionary use because of needed capital replacement or expansion, debt service obligations or other commitments or uncertainties. Accordingly, FFO and CFFO do not measure whether cash flow is sufficient to fund all of our cash needs, including principal amortization and capital improvements. Neither FFO nor CFFO should be considered as an alternative to net income or any other GAAP measurement as an indicator of our operating performance or as an alternative to cash flow from operating, investing, and financing activities as a measure of our liquidity.
Set forth below is a reconciliation of net income to FFO and CFFO for the three months ended March 31, 2022 and 2021 (in thousands, except share and per share information):
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | For the Three Months Ended March 31, 2022 | | For the Three Months Ended March 31, 2021 | |
| | Amount | | Per Share (1) | | Amount | | Per Share (2) | |
Funds From Operations (FFO): | | | | | | | | | |
Net income | | $ | 76,880 | | | $ | 0.34 | | | $ | 1,093 | | | $ | 0.01 | | |
Adjustments: | | | | | | | | | |
Real estate depreciation and amortization | | 77,943 | | | 0.34 | | | 16,472 | | | 0.16 | | |
Net gain on sale of real estate assets excluding debt extinguishment costs | | (94,712) | | | (0.42) | | | — | | | — | | |
FFO | | $ | 60,111 | | | $ | 0.26 | | | $ | 17,565 | | | $ | 0.17 | | |
Core Funds From Operations (CFFO): | | | | | | | | | |
FFO | | $ | 60,111 | | | $ | 0.26 | | | $ | 17,565 | | | $ | 0.17 | | |
Adjustments: | | | | | | | | | |
Other depreciation and amortization | | 231 | | | — | | | 80 | | | — | | |
| | | | | | | | | |
Casualty (gains) losses, net | | (1,393) | | | — | | | 359 | | | 0.01 | | |
Loan (premium accretion) discount amortization, net | | (2,754) | | | (0.01) | | | — | | | — | | |
| | | | | | | | | |
| | | | | | | | | |
Other (income) expense, net | | (380) | | | — | | | — | | | — | | |
Merger and integration costs | | 1,895 | | | — | | | — | | | — | | |
CFFO | | $ | 57,710 | | | $ | 0.25 | | | $ | 18,004 | | | $ | 0.18 | | |
(1)Based on 227,778,484 weighted-average shares and units outstanding for the three ended March 31, 2022.
(2)Based on 102,353,380 weighted-average shares and units outstanding for the three ended March 31, 2021.
Same-Store Portfolio Net Operating Income
We believe that Net Operating Income (“NOI”), a non-GAAP financial measure, is a useful supplemental measure of our operating performance. We define NOI as total property revenues less total property operating expenses, excluding interest expenses, depreciation and amortization, property management expenses, and general and administrative expenses. Other REITs may use different methodologies for calculating NOI, and accordingly, our NOI may not be comparable to other REITs. We believe that this measure provides an operating perspective not immediately apparent from GAAP operating income or net income insofar as the measure reflects only operating income and expense at the property level. We use NOI to evaluate performance on a same-store and non same-store basis because NOI measures the core operations of property performance by excluding corporate level expenses, financing expenses, and other items not related to property operating performance and captures trends in rental housing and property operating expenses. However, NOI should only be used as an alternative measure of our financial performance.
Same-Store Properties and Same-Store Portfolio
We review our same-store portfolio at the beginning of each calendar year. Properties are added into the same-store portfolio if they were owned at the beginning of the previous year. Properties that are held-for-sale or have been sold are excluded from the same-store portfolio. Because our portfolio of properties changed significantly as the result of our STAR Merger, which closed on December 16, 2021, we also present, as described below, information on the IRT Same-Store Portfolio, STAR Same-Store Portfolio and Combined Same-Store Portfolio.
IRT Same-Store Portfolio
IRT Same-Store Portfolio represents the 48 properties that IRT owned and consolidated as of January 1, 2021 and through March 31, 2022 (other than properties held for sale as of March 31, 2022).
STAR Same-Store Portfolio
STAR Same-Store Portfolio represents the 65 properties that STAR owned and consolidated as of January 1, 2021 and that, following the consummation of the Merger on December 16, 2021, continued to be owned and consolidated by IRT through March 31, 2022 (other than properties held for sale as of March 31, 2022).
Combined Same-Store Portfolio
Combined Same-Store Portfolio represents the combination of the IRT Same-Store Portfolio and the STAR Same-Store Portfolio considered as a single portfolio of 113 properties.
Pre-Merger STAR Portfolio NOI
In order to reconcile Combined Same-Store NOI to net income for periods prior to our December 16, 2021 merger with STAR, our reconciliation excludes NOI generated by the STAR Portfolio because IRT did not own these properties prior to December 16, 2021.
Set forth below is a reconciliation of Combined Same-Store Portfolio net operating income to net income (loss) available to common shares for the three months ended March 31, 2022 and 2021 (in thousands, except per unit data):
| | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, (a) |
| 2022 | | 2021 | | % change |
Revenue: | | | | | |
Rental and other property revenue | $ | 141,706 | | | $ | 127,667 | | | 11.0 | % |
Property Operating Expenses | | | | | |
Real estate taxes | 18,726 | | | 18,132 | | | 3.3 | % |
Property insurance | 2,784 | | | 2,660 | | | 4.7 | % |
Personnel expenses | 12,052 | | | 11,460 | | | 5.2 | % |
Utilities | 7,308 | | | 7,207 | | | 1.4 | % |
Repairs and maintenance | 4,209 | | | 4,250 | | | (1.0) | % |
Contract services | 4,722 | | | 4,365 | | | 8.2 | % |
Advertising expenses | 1,180 | | | 1,258 | | | (6.2) | % |
Other expenses | 1,556 | | | 1,588 | | | (2.0) | % |
Total property operating expenses | 52,537 | | | 50,920 | | | 3.2 | % |
Net operating income | 89,169 | | | 76,747 | | | 16.2 | % |
| | | | | | | | | | | | | | | | | |
NOI Margin | 62.9 | % | | 60.1 | % | | 2.8 | % |
Average Occupancy | 95.4 | % | | 95.3 | % | | 0.1 | % |
| | | | | | | | | | | | | | | | | |
Average effective monthly rent, per unit | $ | 1,373 | | | $ | 1,244 | | | 10.4 | % |
Reconciliation of Combined Same-Store Net Operating Income to Net Income (Loss) | | | | | |
Combined Same-Store Portfolio net operating income(a) | $ | 89,169 | | | $ | 76,747 | | | |
Combined non same-store net operating income | 4,925 | | | 4,805 | | | |
Pre-Merger STAR Portfolio NOI(b) | — | | | (47,579) | | | |
Other revenue | 385 | | | 301 | | | |
Other income (expense), net | 380 | | | — | | | |
Property management expenses | (5,556) | | | (1,943) | | | |
General and administrative expenses | (7,928) | | | (5,942) | | | |
Depreciation and amortization | (78,174) | | | (16,552) | | | |
| | | | | |
Casualty gains (losses), net | 1,393 | | | (359) | | | |
Interest expense | (20,531) | | | (8,385) | | | |
Gain on sale (loss on impairment) of real estate assets, net | 94,712 | | | — | | | |
| | | | | |
Merger and integration costs | (1,895) | | | — | | | |
Net income | $ | 76,880 | | | $ | 1,093 | | | |
(a)Combined Same-Store Portfolio for the three months ended March 31, 2022 and 2021 included 113 properties containing 33,804 units.
(b)Represents NOI of the STAR Portfolio for periods prior to the consummation of the STAR Merger on December 16, 2021.
Liquidity and Capital Resources
Liquidity is a measure of our ability to meet potential cash requirements, including ongoing commitments to repay borrowings, fund and maintain investments, pay distributions and other general business needs. We believe our available cash balances, financing arrangements and cash flows from operations will be sufficient to fund our liquidity requirements with respect to our existing portfolio for the next twelve months and the foreseeable future.
Our primary cash requirements are to:
•make investments to continue our value add initiatives to improve the quality and performance of our properties;
•repay our indebtedness;
•fund costs necessary to maintain our properties;
•pay our operating expenses; and
•distribute a minimum of 90% of our REIT taxable income (determined without regard to the deduction for dividends paid and excluding net capital gain) and to make investments in a manner that enables us to maintain our qualification as a REIT.
We intend to meet our liquidity requirements primarily through a combination of one or more of the following:
•the use of our cash and cash equivalents of $24.0 million as of March 31, 2022;
•existing and future unsecured financing, including advances under our unsecured credit facility, and financing secured directly or indirectly by the apartment properties in our portfolio;
•cash generated from operating activities;
•net cash proceeds from property sales, including sales undertaken as part of our capital recycling strategy and other sales; and
•proceeds from the sales of our common stock and other equity securities, including common stock that we expect to issue in settlement of our forward sale agreement.